Property Info
- MLS O6307899
- Unit No 208
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 841
- Foundation Slab
- Min Lease Slab
- HOA Fees $422.00
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.5 | Gross Yield10.8% | Annual Rent$12,900.00 | Property Taxes$1,240.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,900.00 $1,075.00 / mo | $64,500.00 $1,075.00 / mo | $129,000.00 $1,075.00 / mo | |||
| Estimated Expenses | $1,240.03 | $6,200.15 | $12,400.30 | |||
| Net Cash Flow | $11,659.97 | $58,299.85 | $116,599.70 | |||
| HOA Fees | $5,064.00 | $25,320.00 | $50,640.00 |